[KGROUP] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -39.19%
YoY- -73.97%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 45,991 40,078 41,360 66,533 59,776 71,947 78,522 -30.06%
PBT -5,498 -3,778 -2,059 -196 765 1,335 1,797 -
Tax 0 0 0 -263 -263 -263 -263 -
NP -5,498 -3,778 -2,059 -459 502 1,072 1,534 -
-
NP to SH -5,065 -3,597 -1,742 571 939 1,287 1,484 -
-
Tax Rate - - - - 34.38% 19.70% 14.64% -
Total Cost 51,489 43,856 43,419 66,992 59,274 70,875 76,988 -23.57%
-
Net Worth 12,312 14,004 15,788 18,750 18,399 20,153 16,666 -18.32%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 12,312 14,004 15,788 18,750 18,399 20,153 16,666 -18.32%
NOSH 175,890 175,054 175,426 187,500 183,999 201,538 166,666 3.66%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -11.95% -9.43% -4.98% -0.69% 0.84% 1.49% 1.95% -
ROE -41.14% -25.68% -11.03% 3.05% 5.10% 6.39% 8.90% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 26.15 22.89 23.58 35.48 32.49 35.70 47.11 -32.53%
EPS -2.88 -2.05 -0.99 0.30 0.51 0.64 0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.08 0.09 0.10 0.10 0.10 0.10 -21.21%
Adjusted Per Share Value based on latest NOSH - 187,500
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1.27 1.11 1.15 1.84 1.66 1.99 2.18 -30.31%
EPS -0.14 -0.10 -0.05 0.02 0.03 0.04 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0034 0.0039 0.0044 0.0052 0.0051 0.0056 0.0046 -18.29%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.08 0.06 0.06 0.07 0.06 0.06 0.07 -
P/RPS 0.31 0.26 0.25 0.20 0.18 0.17 0.15 62.46%
P/EPS -2.78 -2.92 -6.04 22.99 11.76 9.40 7.86 -
EY -36.00 -34.25 -16.55 4.35 8.51 10.64 12.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.75 0.67 0.70 0.60 0.60 0.70 38.54%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 30/05/11 28/02/11 29/11/10 25/08/10 25/05/10 25/02/10 -
Price 0.11 0.06 0.06 0.06 0.06 0.06 0.07 -
P/RPS 0.42 0.26 0.25 0.17 0.18 0.17 0.15 99.03%
P/EPS -3.82 -2.92 -6.04 19.70 11.76 9.40 7.86 -
EY -26.18 -34.25 -16.55 5.08 8.51 10.64 12.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 0.75 0.67 0.60 0.60 0.60 0.70 71.59%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment